| Revenue | DKK 862K | -65% |
| EBITDA | DKK 109K | -96% |
| Net profit | DKK -435K | -123% |
| Total assets | DKK 18M | -3% |
| Equity | DKK 4,3M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -52 | -87 | -38 | 135 | 632 | 1.045 | 1.353 | 1.433 | 1.693 | 2.468 | 1.124 | 2.493 | 862 |
| Staff expenses | -0 | -0 | -70 | -50 | -20 | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -753 |
| EBITDA | -52 | -87 | -108 | 84 | 612 | 1.015 | 1.353 | 1.433 | 1.693 | 2.468 | 1.124 | 2.493 | 109 |
| Depreciation & amort. | -0 | -0 | -0 | -48 | -180 | -351 | -399 | -411 | -413 | -343 | -334 | -303 | -304 |
| EBIT | -52 | -87 | -108 | 37 | 431 | 664 | 954 | 1.021 | 1.280 | 2.125 | 790 | 2.190 | -195 |
| Net financials | 15 | 214 | 231 | 682 | -535 | -792 | -1.142 | -1.508 | -516 | -627 | -409 | 186 | -292 |
| Profit before tax | -37 | 127 | 123 | 719 | -104 | -128 | -188 | -487 | 764 | 1.498 | 381 | 2.376 | -487 |
| Tax | -0 | -0 | -0 | -0 | -0 | -158 | 133 | -17 | 210 | 308 | 157 | 457 | -52 |
| Net profit | -37 | 127 | 123 | 719 | -104 | 31 | -321 | -470 | 554 | 1.190 | 223 | 1.919 | -435 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.613 | 5.646 | 5.601 | 10.964 | 20.819 | 24.844 | 23.378 | 23.493 | 22.758 | 19.111 | 18.536 | 18.538 | 17.956 |
| Equity | 240 | 367 | 1.365 | 2.084 | 1.980 | 2.011 | 1.689 | 1.219 | 1.774 | 2.869 | 2.985 | 4.798 | 4.256 |
| Long-term debt | 0 | 0 | 0 | 4.610 | 11.986 | 15.763 | 15.805 | 17.126 | 16.722 | 14.252 | 14.037 | 13.129 | 13.049 |
| Short-term debt | 6.373 | 5.279 | 4.236 | 4.270 | 6.854 | 7.070 | 5.883 | 5.148 | 4.263 | 1.990 | 1.513 | 611 | 651 |
| Total debt | 6.373 | 5.279 | 4.236 | 8.880 | 18.839 | 22.833 | 21.688 | 22.274 | 20.985 | 16.242 | 15.550 | 13.740 | 13.700 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 20.0% | 2014 | |
| Individual | 33.3% | 20.0% | 2014 | |
| Individual | 10.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Anette Breck Simonsen | Management | 0 companies |
| Lone Søgård Hansen | Board of Directors | 0 companies |